XML 41 R23.htm IDEA: XBRL DOCUMENT v3.23.1
OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES
12 Months Ended
Dec. 31, 2022
OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES  
OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

17  OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

Liabilities are detailed as follows:

Balance

Current

Non-current

    

12.31.2022

    

12.31.2021

    

12.31.2022

    

12.31.2021

ThCh$

ThCh$

 

ThCh$

ThCh$

Bank loans (Note 17.1.1 - 3)

 

688,800

26,617

13,366,211

4,000,000

Bonds payable, net (1) (Note 17.2)

 

340,767,980

25,383,339

763,368,160

1,020,661,942

Bottle guaranty deposits

 

16,427,144

13,402,885

Derivative contract liabilities (Note 17.3)

 

2,317,577

758,663

112,175,058

Lease liabilities (Note 17.4.1 - 2)

 

7,100,579

8,191,535

15,892,629

16,387,030

Total

 

367,302,080

47,763,039

904,802,058

1,041,048,972

(1) Amounts net of issuance expenses and discounts related to issuance.

The fair value of financial assets and liabilities is presented below:

    

Book value

    

Fair value

    

Book value

    

Fair value

Current

12.31.2022

12.31.2022

12.31.2021

12.31.2021

ThCh$

ThCh$

ThCh$

ThCh$

Cash and cash equivalent (2)

 

291,681,987

291,681,987

304,312,020

304,312,020

Financial assets at fair value (1)

 

170,206,554

170,206,554

961,705

961,705

Trade debtors and other accounts receivable (2)

 

279,770,286

279,770,286

265,490,626

265,490,626

Accounts receivable related companies (2)

 

15,062,167

15,062,167

9,419,050

9,419,050

Bank liabilities (2)

 

688,800

107,114

26,617

111,992

Bonds payable (2)

 

340,767,980

339,666,507

25,383,339

26,774,799

Bottle guaranty deposits (2)

 

16,427,144

16,427,144

13,402,885

13,402,885

Forward contracts liabilities (see Note 22) (1)

 

2,317,577

2,317,577

758,663

758,663

Leasing agreements (2)

 

7,100,579

7,100,579

8,191,535

8,191,535

Accounts payable (2)

384,801,630

384,801,630

327,409,207

327,409,207

Accounts payable related companies (2)

90,248,067

90,248,067

56,103,461

56,103,461

Non-current

    

12.31.2022

    

12.31.2022

    

12.31.2021

    

12.31.2021

ThCh$

ThCh$

ThCh$

ThCh$

Financial assets at fair value (1)

 

75,297,737

75,297,737

281,337,127

281,337,127

Non-current accounts receivable (2)

539,920

539,920

126,464

126,464

Accounts receivable related companies (2)

 

109,318

109,318

98,940

98,940

Bank liabilities (2)

 

13,366,211

13,921,569

4,000,000

4,056,753

Bonds payable (2)

 

763,368,160

729,602,210

1,020,661,942

1,041,841,338

Leasing agreements (2)

15,892,629

15,892,629

16,387,030

16,387,030

Non-current accounts payable (2)

 

3,015,284

3,015,284

256,273

256,273

Derivative contracts liabilities (see Note 22) (1)

112,175,058

112,175,058

Accounts payable related companies (2)

10,354,296

10,354,296

11,557,723

11,557,723

(1)Fair values are based on discounted cash flows using market discount rates at the close of the six-month and one-year period and are classified as Level 2 of the fair value measurement hierarchies.

(2)Financial instruments such as: Cash and Cash Equivalents, Trade debtors and Other Accounts Receivable, Accounts Receivable related companies, Bottle Guarantee Deposits Trade Accounts Payable, and Other Accounts Payable related companies present a fair value that approximates their carrying value, considering the nature and term of the obligation. The business model is to maintain the financial instrument in order to collect/pay contractual cash flows, in accordance with the terms of the contract, where cash flows are received/cancelled on specific dates that exclusively constitute payments of principal plus interest on that principal. These instruments are revalued at amortized cost.

17.1 Bank liabilities

17.1.1     Bank liabilities, current

Maturity

Total

Indebted Entity

Creditor Entity

Type of

Nominal

Up to

90 days to

At

At

Taxpayer ID

  

Name

  

Country

  

Taxpayer ID

  

Name

  

Country

  

Currency

  

Amortization

  

Rate

  

90 days

  

 1 year

  

12.31.2022

  

12.31.2021

ThCh$

ThCh$

ThCh$

ThCh$

96.705.990-0

Envases Central S.A.

Chile

97.006.000-6

Banco Estado

Chile

CLP

Semiannually

2.00

28,683

28,683

26,617

77.427.659-9

Re-Ciclar S.A.

Chile

97.018.000-1

Scotiabank Chile S.A.

Chile

CLP

Semiannually

9.49

53,350

53,350

91.144.000-8

Embotelladora Andina S.A.

Chile

97.023.000-9

Itaú Corpbanca

Chile

UF

At maturity

0.18

21,207

21,207

91.144.000-8

Embotelladora Andina S.A.

Chile

97.023.000-9

Itaú Corpbanca

Chile

UF

At maturity

0.18

585,560

585,560

Total

688,800

26,617

17.1.2     Bank liabilities, non-current

Maturity

Indebted entity

Creditor entity

Type of

Nominal

1 year up to

 More than 2 

More than 3

More than 4 

More than 5

At

Taxpayer ID

   

Name

   

Country

   

Taxpayer ID

   

Name

   

Country

   

Currency

   

Amortization

   

Rate

   

2 years

   

Up to 3 years

   

Up to 4 years

   

Up to 5 years

   

years

   

12.31.2022

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

96.705.990-0

Envases Central S.A.

Chile

97.006.000-6

Banco Estado

Chile

CLP

Semiannually

2.00

%

4,000,000

4,000,000

77.427.659-9

Re-Ciclar S.A.

Chile

97.018.000-1

Scotiabank Chile S.A.

Chile

CLP

Semiannually

9.49

%

4,500,000

4,500,000

77.427.659-9

Re-Ciclar S.A.

Chile

97.018.000-1

Scotiabank Chile S.A.

Chile

UF

Semiannually

3.32

%

4,866,211

4,866,211

Total

13,366,211

17.1.3     Bank liabilities, non-current previous year

Maturity

Indebted entity

Creditor entity

Type of

Nominal

1 year up to

 More than 2 

More than 3

More than 4 

More than 5

At

Taxpayer ID

   

Name

   

Country

   

Taxpayer ID

   

Name

   

Country

   

Currency

   

Amortization

   

Rate

   

2 years

   

Up to 3 years

   

Up to 4 years

   

Up to 5 years

   

years

   

12.31.2021

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

96.705.990-0

Envases Central S.A.

Chile

97.006.000-6

Banco Estado

Chile

CLP

Semiannually

2.00

%

4,000,000

4,000,000

Total

4,000,000

17.1.4 Current and non-current bank obligations “Restrictions”

Bank obligations are not subject to restrictions for the reported periods.

17.2     Bond obligations

Current

Non-current

Total

Composition of bonds payable

    

12.31.2022

    

12.31.2021

    

12.31.2022

    

12.31.2021

    

12.31.2022

    

12.31.2021

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Bonds face value 1

 

341,478,129

26,103,215

769,765,783

1,027,864,462

1,104,136,139

1,053,970,677

17.2.1     Current and non-current balances

Bonds payable correspond to bonds in UF issued by the parent company on the Chilean market and bonds in U.S. dollars issued by the Parent Company on the international market. A detail of these instruments is presented below:

    

Current nominal

Adjustment

Interest

Final

Interest

Current

 

Non-current

Bonds

    

Series

    

amount

    

unit

    

rate

    

maturity

    

payment

    

12.31.2022

    

12.31.2021

    

12.31.2022

    

12.31.2021

ThCh$

ThCh$

 

ThCh$

ThCh$

CMF Registration 254 06.13.2001

 

B

 

1,253,683

 

UF

 

6.50

%  

12.01.2026

 

Semiannually

 

10,513,470

8,769,787

28,795,438

34,515,188

CMF Registration 641 08.23.2010

 

C

 

1,227,273

 

UF

 

4.00

%  

08.15.2031

 

Semiannually

 

5,427,888

4,853,856

38,302,888

38,035,317

CMF Registration 760 08.20.2013

 

D

 

4,000,000

 

UF

 

3.80

%  

08.16.2034

 

Semiannually

 

1,967,995

1,737,109

140,443,920

123,966,960

CMF Registration 760 04.02.2014

 

E

 

3,000,000

 

UF

 

3.75

%  

03.01.2035

 

Semiannually

 

1,304,513

1,151,467

105,332,951

92,975,229

CMF Registration 912 10.10.2018

F

5,700,000

UF

2.83

%  

09.25.2039

Semiannually

1,491,144

1,316,202

200,132,586

176,652,918

Bonds USA 2023 10.01.2013

365,000,000

USD

5.00

%

10.01.2023

Semiannually

316,293,761

3,853,898

308,311,850

Bonds USA 2050 01.01.2020

 

 

300,000,000

 

USD

 

3.95

%  

01.21.2050

 

Semiannually

 

4,479,358

4,420,896

256,758,000

253,407,000

 

  

 

  

 

  

 

  

 

 

Total

 

341,478,129

26,103,215

769,765,783

1,027,864,462

17.2.2     Non-current maturities

Year of maturity

Total Non-

More than 1

More than 2

More than 3

current

    

Series

    

up to 2

    

up to 3

    

up to 4

    

More than 5

    

12.31.2022

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

CMF Registration 254 06.13.2001

 

B

 

10,977,281

11,690,803

6,127,354

28,795,438

CMF Registration 641 08.23.2010

 

C

 

4,787,861

4,787,861

4,787,861

23,939,305

38,302,888

CMF Registration 760 08.20.2013

 

D

 

140,443,920

140,443,920

CMF Registration 760 04.02.2014

 

E

 

105,332,951

105,332,951

CMF Registration 912 10.10.2018

 

F

 

200,132,586

200,132,586

Bonds USA 2050

 

 

256,758,000

256,758,000

Total

 

  

 

15,765,142

16,478,664

10,915,215

726,606,762

769,765,783

17.2.3     Market rating

The bonds issued on the Chilean market had the following rating:

AA+

:

ICR Compañía Clasificadora de Riesgo Ltda. rating

AA+

:

Fitch Chile Clasificadora de Riesgo Limitada rating

The rating of bonds issued on the international market had the following rating:

BBB

:

Standard&Poors Global Ratings

BBB+

:

Fitch Ratings Inc.

17.2.4     Restrictions

17.2.4.1  Restrictions regarding bonds placed abroad.

Obligations with bonds placed abroad are not affected by financial restrictions for the periods reported.

17.2.4.2  Restrictions regarding bonds placed in the local market.

The following financial information was used for calculating restrictions:

    

12.31.2022

ThCh$

Average net financial debt last 4 quarters

 

566.228.101

Net financial debt

 

642.079.544

Unencumbered assets

 

2.739.790.315

Total unsecured liabilities

 

1.881.793.665

EBITDA LTM

 

463.623.280

Net financial expenses LTM

 

23.350.639

Restrictions on the issuance of bonds for a fixed amount registered under number 254, series B1 and B2.

Maintain an Indebtedness Level not greater than three point five times the EBITDA. For these purposes, “Indebtedness Level” will be considered as the ratio between /a/ the average over the last four Quarters of the Consolidated Net Financial Liabilities, and /b/ the accumulated EBITDA in the period of twelve consecutive months ending at the closing of the latest “Consolidated Financial Statements of Income by Function”. Consolidated Net Financial Liabilities” will be considered as the result of : /i/ “Other Financial Liabilities, Current”, plus /ii/ “Other Financial Liabilities, Non-Current”, minus /iii/ the sum of “Cash and Cash Equivalents”; plus “Other Financial Assets, Current”; plus “Other Financial Assets, Non-Current” (to the extent that they correspond to the balances of assets for derivative financial instruments, taken to hedge exchange rate and/or interest rate risk of financial liabilities);

EBITDA” will be considered as the addition of the following accounts of the “Consolidated Financial Statements of Income by Function” contained in the Issuer’s Consolidated Financial Statements: “Revenues from Ordinary Activities”, “Cost of Sales”, “Distribution Costs”, “Administrative Expenses” and “Other Expenses, by function”, discounting the value of “Depreciation” and “Amortization for the Year” presented in the Notes to the Issuer’s Consolidated Financial Statements.

As of December 31, 2022 , this ratio was 1.20 times.

Maintain, and in no manner lose, sell, assign or transfer to a third party, the geographical area currently denominated as the “Metropolitan Region” (Región Metropolitana) as a territory in Chile in which we have been authorized by The Coca-Cola Company for the development, production, sale and distribution of products and brands of the licensor, in accordance to the respective bottler or license agreement, renewable from time to time.
Not lose, sell, assign, or transfer to a third party any other territory of Argentina or Brazil, which as of this date is franchised by TCCC to the Company for the development, production, sale and distribution of products and brands of such licensor, as long as any of these territories account for more than 40% of the Issuer’s Adjusted Consolidated Operating Cash Flow.
Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.3 times of the issuer’s unsecured consolidated liabilities.

Unsecured consolidated liabilities payable shall be regarded as the total liabilities, obligations and debts of the issuer that are not secured by real guarantees on goods and assets of the latter, voluntarily and conventionally constituted by the issuer less the asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

Consolidated Assets free of any pledge, mortgage or other lien will only be regarded as those assets free of any pledge, mortgage or other real lien voluntarily and conventionally constituted by the issuer less asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities and under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

As of December 31, 2022, this ratio is 1.46 times.

Restrictions to bond lines registered in the Securities Registered under number 641, series C

Maintain an Indebtedness Level not greater than three point five times the EBITDA. For these purposes, “Indebtedness Level” will be considered as the ratio between /a/ the average over the last four Quarters of the Consolidated Net Financial Liabilities, and /b/ the accumulated EBITDA in the period of twelve consecutive months ending at the closing of the latest “Consolidated Financial Statements of Income by Function”.

Consolidated Net Financial Liabilities” will be considered as the result of: /i/ “Other Financial Liabilities, Current”, plus /ii/ “Other Financial Liabilities, Non-Current”, minus /iii/ the sum of “Cash and Cash Equivalents”; plus “Other Financial Assets, Current”; plus “Other Financial Assets, Non-Current” (to the extent that they correspond to the balances of assets for derivative financial instruments, taken to hedge exchange rate and/or interest rate risk of financial liabilities);

“EBITDA” will be considered as the addition of the following accounts of the “Consolidated Financial Statements of Income by Function” contained in the Issuer’s Consolidated Financial Statements: “Revenues from Ordinary Activities”, “Cost of Sales”, “Distribution Costs”, “Administrative Expenses” and “Other Expenses, by function”, discounting the value of “Depreciation” and “Amortization for the Year” presented in the Notes to the Issuer’s Consolidated Financial Statements.

As of December 31, 2022, this ratio was 1.20 times.

Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.3 times of the issuer’s unsecured consolidated liabilities.

Unencumbered assets refer to the assets that are the property of the issuer; classified under Total Assets of the Issuer’s Financial Statements; and that are free of any pledge, mortgage or other liens constituted in favor of third parties, less “Other Current Financial Assets” and “Other Non-Current Financial Assets” of the Issuer’s Financial Statements (to the extent they correspond to asset balances of derivative financial instruments, taken to hedge exchange rate and interest rate risk of the financial liabilities).

Unsecured total liabilities correspond to liabilities from Total Current Liabilities and Total Non-Current Liabilities of Issuer’s Financial Statement which do not benefit from preferences or privileges, less “Other Current Financial Assets” and “Other Non-Current Financial Assets” of the Issuer’s Financial Statements (to the extent they correspond to asset balances of derivative financial instruments, taken to hedge exchange rate and interest rate risk of the financial liabilities).

As of December 31, 2022, this ratio was 1.46 times.

Maintain a level of “Net Financial Coverage” greater than 3 times in its quarterly financial statements. Net financial coverage means the ratio between the issuer’s EBITDA of the last 12 months and the issuer’s Net Financial Expenses in the last 12 months. Net Financial Expenses will be regarded as the difference between the absolute value of interest expense associated with the issuer’s financial debt account accounted for under “Financial Costs”; and interest income associated with the issuer’s cash accounted for under the Financial Income account. However, this restriction shall be deemed to have been breached where the mentioned level of net financial coverage is lower than the level previously indicated during two consecutive quarters.

As of December 31, 2022, Net Financial Coverage was 19.85 times.

Restrictions to bond lines registered in the Securities Registrar under number 760, series D and E.

Maintain an Indebtedness Level not greater than three point five times the EBITDA. For these purposes, “Indebtedness Level” will be considered as the ratio between /a/ the average over the last four Quarters of the Consolidated Net Financial Liabilities, and /b/ the accumulated EBITDA in the period of twelve consecutive months ending at the closing of the latest “Consolidated Financial Statements of Results by Function”.

Consolidated Net Financial Liabilities” will be considered as the result of : /i/ “Other Financial Liabilities, Current”, plus /ii/ “Other Financial Liabilities, Non-Current”, minus /iii/ the sum of “Cash and Cash Equivalents”; plus “Other Financial Assets, Current”; plus “Other Financial Assets, Non-Current” (to the extent that they correspond to the balances of assets for derivative financial instruments, taken to hedge exchange rate and/or interest rate risk of financial liabilities);

EBITDA” will be considered as the addition of the following accounts of the “Consolidated Financial Statements of Income by Function” contained in the Issuer’s Consolidated Financial Statements: “Revenues from Ordinary Activities”, “Cost of Sales”, “Distribution Costs”, “Administrative Expenses” and “Other Expenses, by function”, discounting the value of “Depreciation” and “Amortization for the Year” presented in the Notes to the Issuer’s Consolidated Financial Statements.

As of December 31, 2022, this ratio was 1.20 times.

Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.3 times of the issuer’s unsecured consolidated liabilities payable.

Unsecured Consolidated Liabilities Payable shall be regarded as the total liabilities, obligations and debts of the issuer that are not secured by real guarantees on goods and assets of the latter, voluntarily and conventionally constituted by the issuer less the asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

The following will be considered in determining Consolidated Assets:  assets free of any pledge, mortgage or other lien, as well as those assets having a pledge, mortgage or real encumbrances that operate solely by law, less asset balances of derivative financial instruments, taken to hedge exchange rate or interest rate risks on financial liabilities under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Financial Statements. Therefore, Consolidated Assets free of any

pledge, mortgage or other lien will only be regarded as those assets free of any pledge, mortgage or other real lien voluntarily and conventionally constituted by the issuer less asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities and under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

As of December 31, 2022, this ratio was 1.46 times.

Maintain, and in no manner, lose, sell, assign or transfer to a third party, the geographical area currently denominated as the “Metropolitan Region” as a territory franchised to the Issuer in Chile by The Coca-Cola Company, hereinafter also referred to as “TCCC” or the “Licensor” for the development, production, sale and distribution of products and brands of said licensor, in accordance to the respective bottler or license agreement, renewable from time to time. Losing said territory, means the non-renewal, early termination or cancellation of this license agreement by TCCC, for the geographical area today called “Metropolitan Region”. This reason shall not apply if, as a result of the loss, sale, transfer or disposition, of that licensed territory is purchased or acquired by a subsidiary or an entity that consolidates in terms of accounting with the Issuer.
Not lose, sell, assign, or transfer to a third party any other territory of Argentina or Brazil, which as of the issuance date of these instruments is franchised by TCCC to the Issuer for the development, production, sale and distribution of products and brands of such licensor, as long as any of these territories account for more than 40% of the Issuer’s Adjusted Consolidated Operating Cash Flow of the audited period immediately before the moment of loss, sale, assignment or transfer. For these purposes, the term “Adjusted Consolidated Operating Cash Flow” shall mean the addition of the following accounting accounts of the Issuer’s Consolidated Statement of Financial Position: (i) “Gross Profit” which includes regular activities and cost of sales; less (ii) “Distribution Costs”; less (iii) “Administrative Expenses”; plus (iv) “Participation in profits (losses) of associates that are accounted for using the equity method”; plus (v) ”Depreciation”; plus (vi) ”Intangibles Amortization”.

Restrictions to bond lines registered in the Securities Registrar under number 912, series F.

Maintain an Indebtedness Level not greater than three point five times the EBITDA. For these purposes, “Indebtedness Level” will be considered as the ratio between /a/ the average over the last four Quarters of the Consolidated Net Financial Liabilities, and /b/ the accumulated EBITDA in the period of twelve consecutive months ending at the closing of the latest “Consolidated Financial Statements of Results by Function”.

“Consolidated Net Financial Liabilities” will be considered as the result of : /i/ “Other Financial Liabilities, Current”, plus /ii/ “Other Financial Liabilities, Non-Current”, minus /iii/ the sum of “Cash and Cash Equivalents”; plus “Other Financial Assets, Current”; plus “Other Financial Assets, Non-Current” (to the extent that they correspond to the balances of assets for derivative financial instruments, taken to hedge exchange rate and/or interest rate risk of financial liabilities);

“EBITDA” will be considered as the sum of the following accounts of the “Consolidated Financial Statements of Income by Function” contained in the Issuer’s Consolidated Financial Statements: “Revenues from Ordinary Activities”, “Cost of Sales”, “Distribution Costs”, “Administrative Expenses” and “Other Expenses, by function”, discounting the value of “Depreciation” and “Amortization for the Year” presented in the Notes to the Issuer’s Consolidated Financial Statements.

As of December 31, 2022, this ratio was 1.20 times.

Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.3 times of the issuer’s unsecured consolidated liabilities payable. Unsecured Consolidated Liabilities Payable shall be regarded as the total liabilities, obligations and debts of the issuer that are not secured by real guarantees on goods and assets of the latter, voluntarily and conventionally constituted by the issuer less the asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position. The following will be considered in determining Consolidated Assets:  assets free of any pledge, mortgage or other lien, as well as those assets having a pledge, mortgage or real encumbrances that operate solely by law, less asset balances of derivative financial instruments, taken to hedge exchange rate or interest rate risks on financial liabilities under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Financial
Statements. Therefore, Consolidated Assets free of any pledge, mortgage or other lien will only be regarded as those assets free of any pledge, mortgage or other real lien voluntarily and conventionally constituted by the issuer less asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities and under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

As of December 31, 2022, this ratio was 1.46 times.

Not lose, sell, assign, or transfer to a third party any other territory of Argentina or Brazil, which as of the issuance date of local bonds Series C, D and E is franchised by TCCC to the Issuer for the development, production, sale and distribution of products and brands of such licensor, as long as any of these territories account for more than 40% of the Issuer’s Adjusted Consolidated Operating Cash Flow of the audited period immediately before the moment of loss, sale, assignment or transfer. For these purposes, the term “Adjusted Consolidated Operating Cash Flow” shall mean the addition of the following accounting accounts of the Issuer’s Consolidated Statement of Financial Position: (i) “Gross Profit” which includes regular activities and cost of sales; less (ii) “Distribution Costs”; less (iii) “Administrative Expenses”; plus (iv) “Participation in profits (losses) of associates that are accounted for using the equity method”; plus (v) “Depreciation”; plus (vi) “Intangibles Amortization”.

As of December 31, 2022 and 2021 the Company complies with all financial covenants.

17.3     Derivative contract obligations

Please see details in Note 22.

17.4 Liabilities for leasing agreements

17.4.1     Current liabilities for leasing agreements

    

    

    

    

    

    

    

Maturity

Total

Indebted entity

Creditor entity

Amortization

Nominal

Up to

90 days up to

at

at

Name

  

Country

  

Taxpayer ID

  

Name

  

Country

  

Currency

  

Type

  

Rate

  

90 days

    

1 year

    

12.31.2022

    

12.31.2021

ThCh$

ThCh$

ThCh$

ThCh$

Rio de Janeiro Refrescos Ltda.

Brazil

Foreign

Cogeração - Light ESCO

Brazil

BRL

Monthly

12.28

%  

255,231

814,197

1,069,428

873,321

Rio de Janeiro Refrescos Ltda.

Brazil

Foreign

Tetra Pack

Brazil

BRL

Monthly

7.39

%  

29,490

91,801

121,291

180,136

Rio de Janeiro Refrescos Ltda.

Brazil

Foreign

Real estate

Brazil

BRL

Monthly

8.10

%  

67,708

87,905

155,613

267,752

Rio de Janeiro Refrescos Ltda.

Brazil

Foreign

Leão Alimentos e Bebidas Ltda.

Brazil

BRL

Monthly

3.50

%  

74,841

224,521

299,362

289,409

Embotelladora del Atlántico S.A.

Argentina

Foreign

Tetra Pak SRL

Argentina

USD

Monthly

12.00

%  

61,435

435,873

497,308

148,347

Embotelladora del Atlántico S.A.

Argentina

Foreign

Banco Comafi

Argentina

USD

Monthly

12.00

%  

24,779

Embotelladora del Atlántico S.A.

Argentina

Foreign

Real estate

Argentina

ARS

Monthly

50.00

%  

206,444

416,130

622,574

486,793

Embotelladora del Atlántico S.A.

Argentina

Foreign

Systems

Argentina

USD

Monthly

12.00

%  

43,225

80,028

123,253

138,103

VJ S.A.

Chile

93.899.000-k

De Lage Landen Chile S.A.

Chile

USD

Linear

12.16

%  

145,000

443,820

588,820

558,872

Vital Aguas S.A.

Chile

76.389.720-6

Coca-Cola del Valle New Ventures S.A.

Chile

CLP

Linear

7.50

%

262,042

736,459

998,501

1,107,139

Envases Central S.A.

Chile

96.705.990-0

Coca-Cola del Valle New Ventures S.A.

Chile

CLP

Linear

5.56

%  

602,887

602,887

2,364,977

Paraguay Refrescos S.A.

Paraguay

80.003.400-7

Tetra Pack Ltda. Suc. Py

Paraguay

PGY

Monthly

1.00

%  

185,345

Transportes Polar S.A.

Chile

96.928.520-7

Cons. Inmob. e Inversiones Limitada

Chile

UF

Monthly

2.89

%  

118,883

118,883

101,950

Embotelladora Andina S.A.

Chile

91.144.000-8

Central de Restaurante Aramark Ltda.

Chile

CLP

Monthly

1.30

%  

13,997

Transportes Andina Refrescos Ltda

Chile

78.861.790-9

Arrendamiento De Maquinaria SPA

Chile

UF

Monthly

1.00

%  

77,216

232,224

309,440

274,063

Transportes Andina Refrescos Ltda

Chile

78.861.790-9

Comercializadora Novaverde Limitada

Chile

UF

Monthly

0.08

%

106,674

71,128

177,802

376,446

Transportes Andina Refrescos Ltda

Chile

78.861.790-9

Jungheinrich Rentalift SPA

Chile

UF

Monthly

0.24

%

230,716

702,187

932,903

800,106

Red de Transportes Comerciales S.A.

Chile

76.276.604-3

Inmobiliaria Ilog Avanza Park

Chile

UF

Monthly

0.21

%

119,510

363,004

482,514

  

  

  

  

  

  

  

 

  

Total

7,100,579

8,191,535

The Company maintains leases on forklifts, vehicles, real estate and machinery. These leases have an average lifespan of between one and eight years without including a renewal option in the contracts.

17.4.2    Non-current liabilities for leasing agreements

Maturity

Indebted entity

Creditor entity

Amortization

Nominal

1 year up to

2 years up to

3 years up to

4 years up to

More than

at

Name

  

Country

  

Taxpayer ID

    

Name

    

Country

    

Currency

    

Type

    

Rate

    

2 years

    

3 years

    

4 years

    

5 years

    

5 years

    

12.31.2022

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Rio de Janeiro Refrescos Ltda.

Brasil

Foreign

Cogeração - Light ESCO

Brazil

BRL

Monthly

12.28

%  

1,208,453

1,365,552

1,543,074

1,743,674

2,501,730

8,362,483

Rio de Janeiro Refrescos Ltda.

Brasil

Foreign

Tetra Pack

Brazil

BRL

Monthly

7.39

%  

130,569

140,558

151,311

162,886

409,959

995,283

Rio de Janeiro Refrescos Ltda.

Brasil

Foreign

Real estate

Brazil

BRL

Monthly

8.10

%  

57,105

8,702

65,807

Rio de Janeiro Refrescos Ltda.

Brasil

Foreign

Leao Alimentos e Bebidas Ltda.

Brazil

BRL

Monthly

3.50

%  

292,445

270,586

31,538

29,618

624,187

Embotelladora del Atlántico S.A.

Argentina

Foreign

Tetra Pak SRL

Argentina

USD

Monthly

12.00

%  

842,297

513,737

335,293

1,691,327

Embotelladora del Atlántico S.A.

Argentina

Foreign

Real estate

Argentina

ARS

Monthly

50.00

%  

136,139

136,139

VJ S.A.

Chile

Foreign

De Lage Landen Chile S.A

Chile

USD

Monthly

12.16

%  

769,982

769,982

Transportes Andina Refrescos Ltda

Chile

85.275.700-0

Arrendamiento De Maquinaria SPA

Chile

UF

Monthly

1.00

%  

355,952

355,952

Transportes Polar S.A.

Chile

76.413.243-2

Cons. Inmob. e Inversiones Limitada

Chile

UF

Monthly

2.89

%  

195,393

195,393

Red de Transportes Comerciales S.A.

Chile

76.276.604-3

Inmobiliaria Ilog Avanza Park

Chile

UF

Monthly

0.21

%  

831,235

831,235

Transportes Andina Refrescos Ltda

Chile

78.861.790-9

Jungheinrich Rentalift SPA

Chile

UF

Monthly

0.24

%  

1,864,841

1,864,841

Total

15,892,629

17.4.3 Non-current liabilities for leasing agreements (previous year)

Maturity

Indebted entity

Creditor entity

Type of

Nominal

1 year up to

2 years up to

3 years up to

4 years up to

More than

at

Name

    

Country

    

Taxpayer ID

    

Name

    

Country

    

Currency

    

Amortization

    

Rate

    

2 years

    

3 years

    

4 years

    

5 years

    

5 years

    

12.31.2021

THCH$

THCH$

THCH$

THCH$

THCH$

THCH$

Rio de Janeiro Refrescos Ltda.

Brazil

Foreign

Cogeração - Light ESCO

Brazil

BRL

Monthly

12.28

%  

986,852

1,115,143

1,260,112

1,423,926

3,917,596

8,703,629

Rio de Janeiro Refrescos Ltda.

Brazil

Foreign

Tetra Pack|

Brazil

BRL

Monthly

7.39

%  

64,906

69,872

75,217

80,971

256,055

547,021

Rio de Janeiro Refrescos Ltda.

Brazil

Foreign

Real estate

Brazil

BRL

Monthly

8.20

%  

115,321

28,670

143,991

Rio de Janeiro Refrescos Ltda.

Brazil

Foreign

Leão Alimentos e Bebidas Ltda.

Brazil

BRL

Monthly

6.56

%  

276,248

269,864

249,693

29,102

27,331

852,238

Embotelladora del Atlántico S.A.

Argentina

Foreign

Banco Comafi

Argentina

USD

Monthly

12.00

%  

86,276

86,276

Embotelladora del Atlántico S.A.

Argentina

Foreign

Tetra Pak SRL

Argentina

USD

Monthly

12.00

%  

296,693

234,882

531,575

Embotelladora del Atlántico S.A.

Argentina

Foreign

Real estate

Argentina

ARS

Monthly

50.00

%  

86,139

86,139

Embotelladora del Atlántico S.A.

Argentina

Foreign

Real estate

Argentina

ARS

Monthly

50.00

%  

1,343,457

1,343,457

Vital Aguas S.A.

Chile

76.572.588-7

Coca-Cola del Valle New Ventures S.A.

Chile

CLP

Monthly

8.20

%  

602,887

602,887

Envases Central S.A.

Chile

76.572.588-7

Coca-Cola del Valle New Ventures S.A.

Chile

CLP

Monthly

9.00

%  

541,264

44,696

585,960

Paraguay Refrescos S.A.

Paraguay

80.003.400-7

Tetra Pack Ltda. Suc. Py

Paraguay

PGY

Monthly

1.00

%  

212,945

64,460

277,405

Transportes Polar S.A.

Chile

76.413.243-2

Cons. Inmob. e Inversiones Limitada

Chile

UF

Monthly

2.89

%  

156,942

156,942

Embotelladora Andina S.A.

Chile

76.178.360-2

Central de Restaurante Aramark Ltda.

Chile

CLP

Monthly

1.30

%  

1,670,939

798,571

2,469,510

Total

16,387,030

Leasing agreement obligations are not subject to financial restrictions for the reported periods.